SINGLE_FAMILY
108 Pohakuloa Dr
Bastrop, TX 78602
$335,000
3 beds2.0 baths1,494 sqftBuilt 20150.2500 acres
Quick Numbers
Purchase Price
$
Click to edit
Down Payment
%
$67,000
Interest Rate
%
7.0%
30-year fixed
Closing Costs (est.)
$10,050
Total Cash Needed
$77,050
Total Monthly (PITI)
$1,895/mo
P&I + Tax + Ins
Rentometer
$2,100/mo
Range: $1,800 - $2,450
Est. Cash Flow
+$205/mo
1% Rule
0.63%
✗ Below 1%
Cap Rate
5.39%
○ Average
Cash on Cash
3.20%
Annual return on cash invested
Year 1 Total Return
19.8%
CoC + equity + 3% appr.
Investment Analysis
Loading analysis...
Market Comparison
Loading market comparison...
Rental Income Estimates
Estimated Rental Income
Short-Term Rental (STR)
EstimatedClick "Get STR Estimate" to fetch data
Medium-Term Rental (MTR)
EstimatedRequires STR estimate first
Long-Term Rental (LTR)
RentometerMonthly Rent
$2,100/mo
12-month lease
Local STR Regulations
Click "Look Up Regulations" to research local short-term rental laws for this area.
Listing Information
- Days on Market
- 29
Property Details
- Property Type
- SINGLE_FAMILY
- Year Built
- 2015
Lot Information
- Lot Size
- 10890.00 sqft
- Lot Acres
- 0.2500
Related Links
1 additional listing available
Fetch data from HAR
Additional Information
Data aggregated from Zillow, Redfin, Homes.com, HAR • Last updated 1/9/2026, 9:56:03 PM